TOMY Co (TSE:7867) Cyclically Adjusted Revenue per Share: 円2,263.90 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:7867 TOMY Co Ltd TSE:7867
92 GF Score
Price 円3,878.00
GF Value 円3,558.66
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is TOMY Co Cyclically Adjusted Revenue per Share?

TOMY Co TSE:7867 +0.36% 92 Cyclically Adjusted Revenue per Share is 円2,263.90 as of Mar. 2026. GuruFocus rates TSE:7867 with a GF Score™ of 92/100 and a GF Value™ of 円3,558.66 (Fairly Valued). The stock has 5 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

TOMY Co's adjusted revenue per share for the three months ended in Mar. 2026 was 円698.395. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is 円2,263.90 for the trailing ten years ended in Mar. 2026.

During the past 12 months, TOMY Co's average Cyclically Adjusted Revenue Growth Rate was 5.40% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 6.60% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 5.10% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of TOMY Co was 6.60% per year. The lowest was -0.80% per year. And the median was 2.30% per year.

As of today (2026-09-17), TOMY Co's current stock price is 円3878.00. TOMY Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円2,263.90. TOMY Co's Cyclically Adjusted PS Ratio of today is 1.71.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of TOMY Co was 2.38. The lowest was 0.38. And the median was 0.73.


TOMY Co  (TSE:7867) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

TOMY Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=3878.00/2263.901
=1.71

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of TOMY Co was 2.38. The lowest was 0.38. And the median was 0.73.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


TOMY Co Cyclically Adjusted Revenue per Share Related Terms


TOMY Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for TOMY Co's Cyclically Adjusted Revenue per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

TOMY Co Cyclically Adjusted Revenue per Share Chart

TOMY Co Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,793.61 1,845.42 1,971.40 2,135.45 2,249.84

TOMY Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted Revenue per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 2,181.63 2,204.70 2,247.12 2,263.90 2,310.11

TSE:7867 vs AS, HAS, LTH: Cyclically Adjusted Revenue per Share Comparison

For the Leisure subindustry, TOMY Co's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


TOMY Co Cyclically Adjusted PS Ratio vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, TOMY Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where TOMY Co's Cyclically Adjusted PS Ratio falls into.


TSE:7867
92GF Score
TOMY Co Ltd TSE:7867
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TOMY Co Cyclically Adjusted Revenue per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, TOMY Co's adjusted Revenue per Share data for the three months ended in Mar. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=698.395/112.7000*112.7000
=698.395

Current CPI (Mar. 2026) = 112.7000.

TOMY Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 393.293 98.100 451.826
201609 496.545 98.000 571.027
201612 627.695 98.400 718.915
201703 407.709 98.100 468.387
201706 406.921 98.500 465.584
201709 520.936 98.800 594.226
201712 558.284 99.400 632.984
201803 384.938 99.200 437.324
201806 403.129 99.200 457.990
201809 533.266 99.900 601.592
201812 551.027 99.700 622.876
201903 369.774 99.700 417.989
201906 369.841 99.800 417.646
201909 500.966 100.100 564.025
201912 511.915 100.500 574.058
202003 345.322 100.300 388.014
202006 284.066 99.900 320.463
202009 385.229 99.900 434.588
202012 502.385 99.300 570.179
202103 327.825 99.900 369.829
202106 374.735 99.500 424.449
202109 453.648 100.100 510.751
202112 584.346 100.100 657.900
202203 371.618 101.100 414.257
202206 431.856 101.800 478.096
202209 539.670 103.100 589.921
202212 649.762 104.100 703.441
202303 415.164 104.400 448.170
202306 470.135 105.200 503.652
202309 581.447 106.200 617.035
202312 704.969 106.800 743.914
202403 528.700 107.200 555.825
202406 594.854 108.200 619.594
202409 747.846 108.900 773.942
202412 827.736 110.700 842.691
202503 616.425 111.100 625.302
202506 665.456 111.700 671.414
202509 769.772 112.000 774.583
202512 908.569 113.000 906.157
202603 698.395 112.700 698.395

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of 円2,263.90 mean?
TOMY Co (TSE:7867) has a Cyclically Adjusted Revenue per Share of 円2,263.90 as of Mar. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on TOMY Co and its competitors.
Is TOMY Co's Cyclically Adjusted Revenue per Share too high?
TOMY Co's current Cyclically Adjusted Revenue per Share is 円2,263.90. Overall, TOMY Co has a GF Score™ of 92/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does TOMY Co's Cyclically Adjusted Revenue per Share compare to AS and HAS?
TOMY Co's Cyclically Adjusted Revenue per Share of 円2,263.90 can be compared against companies in the Travel & Leisure industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Revenue per Share for a Travel & Leisure company?
A good Cyclically Adjusted Revenue per Share depends on the Travel & Leisure industry context. However, Cyclically Adjusted Revenue per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on TOMY Co and its competitors. TOMY Co's current Cyclically Adjusted Revenue per Share is 円2,263.90. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TOMY Co stock overvalued right now?
Based on GuruFocus' analysis, TOMY Co (TSE:7867) is currently considered Fairly Valued. The stock's GF Value™ is 円3,558.66, compared to a current price of 円3,878.00 — trading 9% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円2,263.90. TOMY Co's overall GF Score™ is 92/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For TOMY Co (TSE:7867), the current Cyclically Adjusted Revenue per Share is 円2,263.90 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is TOMY Co (TSE:7867) Overvalued in 2026?

Based on GuruFocus' analysis, TOMY Co stock appears to be overvalued. The current stock price of 円3,878.00 is trading 9% above its estimated GF Value™ of 円3,558.66. GuruFocus considers TOMY Co to be Fairly Valued.

Key valuation signals for TSE:7867:

  • Cyclically Adjusted Revenue per Share: 円2,263.90
  • GF Value™: 円3,558.66 vs. price of 円3,878.00 (9% above fair value)
  • GF Score™: 92/100 with 5 warning signs

No single metric tells the full story. See the TSE:7867 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


TOMY Co Business Description

Address 7-9-10 Tateishi, Katsushika-ku, Tokyo, JPN, 124-8511
TOMY Co Ltd is a Japanese manufacturer of children's toys and merchandise. The company's products include electronic and physical toys, card games, baby care products, and general merchandise. The company's brands include Tomica, Plarail, Licca-chan, and Koeda-chan. It organises itself into five geographical segments: Japan, the Americas, Europe, Oceania, and Asia (other than Japan).
92GF Score

Get the complete analysis for TSE:7867

Cyclically Adjusted Revenue per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円3,878.00
Price
円3,558.66
GF Value